JOHN SWINNEY ANNEX A Table A: Block Grant Adjustments - OBR forecasts March 2023 (£m) 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 Income Tax -13,624 -14,866 -15,799 -16,239 -16,722 -17,359 -18,092 LBTT -642 -722 -519 -508 -612 -723 -809 SLfT -102 -101 -96 -91 -84 -87 -92 Total Tax -14,368 -15,688 16,415 16,838 -17,418 -18,168 -18,993 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 AA 515 549 646 714 728 733 744 PIP 1,736 2,022 2,500 2,840 3,095 3,347 3,609 DLA 703 736 826 900 915 906 920 CA 293 314 367 404 421 441 465 IIDS 79 79 84 84 80 77 74 SDA 7 6 6 6 5 4 3 CWP N/A 21 5 5 5 5 5 TOTAL SS 3,332 3,728 4,434 4,953 5,250 5,512 5,820 indicates outturn data All BGAs are calculated using the IPC method Figures may not sum due to rounding
pdf.
application/pdf.
144447.